34
Map
652 Payne Gulch Rd
About This Property
For the more outdoor adventurer, this cabin borders Lost Creek Wilderness and the Colorado Trail, with access to deep backcountry. Electricity makes cooking and entertaining fun and easy. The new and clean outhouse includes a drain for gray water from the kitchen, and it would be easy to install a fresh water cistern under the kitchen window next to the driveway.
Set in a private 2-mile valley with a Special Use lease from the National Forest, these cabins are a rare find and a joy to own and use! Listing agent : Becky Elhardt : West + Main Homes
Payment Calculator
Your Estimated Monthly Payment
Cap Rate Calculator
What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 31, 2026 | Sold | ||
| Sold | |||
| Aug 10, 2026 | In contract | - | |
| In contract | |||
| Jun 17, 2026 | Price Decreased |
$125,000
↓ $25K
(16.7%) | |
| Price Decreased | |||
| May 14, 2026 | Listed | $150,000 | |
| Listed | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017